[STAR] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.72%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 713,294 689,434 580,082 509,693 464,738 428,710 303,644 -0.90%
PBT 177,765 164,426 120,732 96,621 86,869 116,510 90,261 -0.71%
Tax -32,582 -24,056 -25,774 -20,242 -23,064 -43,868 0 -100.00%
NP 145,182 140,370 94,957 76,378 63,805 72,642 90,261 -0.50%
-
NP to SH 145,182 140,370 94,957 76,378 63,805 72,642 90,261 -0.50%
-
Tax Rate 18.33% 14.63% 21.35% 20.95% 26.55% 37.65% 0.00% -
Total Cost 568,112 549,064 485,125 433,314 400,933 356,068 213,382 -1.03%
-
Net Worth 960,668 770,092 677,967 610,252 558,878 526,755 466,083 -0.76%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 90,203 64,174 41,849 30,665 - - - -100.00%
Div Payout % 62.13% 45.72% 44.07% 40.15% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 960,668 770,092 677,967 610,252 558,878 526,755 466,083 -0.76%
NOSH 338,263 320,871 313,873 306,659 151,869 151,802 151,818 -0.84%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 20.35% 20.36% 16.37% 14.99% 13.73% 16.94% 29.73% -
ROE 15.11% 18.23% 14.01% 12.52% 11.42% 13.79% 19.37% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 210.87 214.86 184.81 166.21 306.01 282.41 200.00 -0.05%
EPS 42.92 43.75 30.25 24.91 42.01 47.85 59.45 0.34%
DPS 26.67 20.00 13.33 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.84 2.40 2.16 1.99 3.68 3.47 3.07 0.08%
Adjusted Per Share Value based on latest NOSH - 306,552
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 96.58 93.35 78.54 69.01 62.92 58.05 41.11 -0.90%
EPS 19.66 19.01 12.86 10.34 8.64 9.84 12.22 -0.50%
DPS 12.21 8.69 5.67 4.15 0.00 0.00 0.00 -100.00%
NAPS 1.3007 1.0427 0.918 0.8263 0.7567 0.7132 0.6311 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 7.40 6.50 6.00 5.95 9.00 11.00 0.00 -
P/RPS 3.51 3.03 3.25 3.58 2.94 3.90 0.00 -100.00%
P/EPS 17.24 14.86 19.83 23.89 21.42 22.99 0.00 -100.00%
EY 5.80 6.73 5.04 4.19 4.67 4.35 0.00 -100.00%
DY 3.60 3.08 2.22 1.68 0.00 0.00 0.00 -100.00%
P/NAPS 2.61 2.71 2.78 2.99 2.45 3.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/05 02/11/04 03/11/03 11/11/02 05/11/01 23/10/00 09/11/99 -
Price 7.20 6.40 6.10 5.95 4.38 12.50 0.00 -
P/RPS 3.41 2.98 3.30 3.58 1.43 4.43 0.00 -100.00%
P/EPS 16.78 14.63 20.16 23.89 10.43 26.12 0.00 -100.00%
EY 5.96 6.84 4.96 4.19 9.59 3.83 0.00 -100.00%
DY 3.70 3.13 2.19 1.68 0.00 0.00 0.00 -100.00%
P/NAPS 2.54 2.67 2.82 2.99 1.19 3.60 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment